HEMP
NATURALS, INC.
STATEMENTS
OF CASH FLOWS
|
|
For the Year Ended November 30,
2018
|
|
For the Year Ended November 30, 2017
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(6,497,319
|
)
|
|
$
|
(3,973,404)
|
Adjustment to reconcile net loss to net cash used in operating activities:
|
|
|
|
|
|
|
|
Expenses contributed to capital
|
|
|
67,241
|
|
|
|
—
|
Stock based compensation
|
|
|
5,479,526
|
|
|
|
3,800,275
|
Loss on change of fair value of derivative liability
|
|
|
271,439
|
|
|
|
—
|
Loss on conversion of debt
|
|
|
1,561
|
|
|
|
—
|
Non-cash interest expense
|
|
|
469,374
|
|
|
|
—
|
Changes in current assets and liabilities:
|
|
|
|
|
|
|
|
Deposits
|
|
|
—
|
|
|
|
1,530
|
Inventory
|
|
|
(15,666
|
)
|
|
|
999
|
Accrued expenses
|
|
|
16,732
|
|
|
|
6,308
|
Net cash used in operating activities
|
|
|
(207,112
|
)
|
|
|
(164,292)
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
Proceeds from sale of common stock
|
|
|
20,000
|
|
|
|
42,500
|
Proceeds from convertible notes payable
|
|
|
280,250
|
|
|
|
—
|
Contributed capital from shareholder
|
|
|
5,100
|
|
|
|
75,786
|
Net cash provided by financing activities
|
|
|
305,350
|
|
|
|
118,286
|
|
|
|
|
|
|
|
|
Net increase/(decrease) in cash and cash equivalents
|
|
|
98,237
|
|
|
|
(46,006)
|
Cash and cash equivalents at beginning of year
|
|
|
11
|
|
|
|
46,017
|
Cash and cash equivalents at end of year
|
|
|
98,248
|
|
|
|
11
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
|
|
|
|
|
|
|
|
Cash paid for:
|
|
|
|
|
|
|
|
Interest
|
|
$
|
—
|
|
|
$
|
—
|
Income taxes
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURE OF NON-CASH FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
Common stock issued recorded as prepaid expense
|
|
$
|
8,990,000
|
|
|
$
|
3,900,000
|
The
accompanying notes are an integral part of these financial statements.
Hemp
Naturals, Inc.
Notes
to the financial statements
Note
1 – Organization and Description of Business
Hemp
Naturals, Inc. (the Company) was incorporated under the laws of the State of Delaware on November 13, 2015. The Company intends
to offer consumer goods that are made of industrial hemp and/or the non-psychoactive ingredients of the cannabis plant.
The
Company has elected November 30th as its year end.
Note
2 – Summary of Significant Accounting Policies
Basis
of Presentation
The
consolidated financial statements of the Company are prepared in accordance with accounting principles generally accepted in the
United States of America ("US GAAP").
Inventories
Inventories,
consisting of products available for sale, are primarily accounted for using the first-in, first-out ("FIFO") method,
and are valued at the lower of cost or realizable value. This valuation requires Hemp Naturals, Inc. to make judgments, based
on currently-available information, about the likely method of disposition, such as through sales to individual customers, returns
to product vendors, or liquidations, and expected recoverable values of each disposition category.
Use
of Estimates
The
preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities
at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. In the
opinion of management, all adjustments necessary in order to make the financial statements not misleading have been included.
Actual results could differ from those estimates.
Cash
and Cash Equivalents
The
Company considers all highly liquid investments with an original maturity of three months or less when purchased to be cash equivalents.
Cash and cash equivalents at November 30, 2018 and November 30, 201 were $98,248 and $11, respectively.
Income
Taxes
The
Company accounts for income taxes under ASC 740, “
Income Taxes
.” Under the asset and liability method
of ASC 740, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between
the financial statements carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax
assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary
differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax
rates is recognized in income in the period the enactment occurs. A valuation allowance is provided for certain deferred
tax assets if it is more likely than not that the Company will not realize tax assets through future operations. No deferred
tax assets or liabilities were recognized at November 30, 2018.
Basic
Earnings (Loss) Per Share
The
Company computes basic and diluted earnings (loss) per share in accordance with ASC Topic 260,
Earnings per Share
.
Basic earnings (loss) per share is computed by dividing net income (loss) by the weighted average number of common shares outstanding
during the reporting period. Diluted earnings (loss) per share reflects the potential dilution that could occur if stock options
and other commitments to issue common stock were exercised or equity awards vest resulting in the issuance of common stock that
could share in the earnings of the Company.
The
Company does not have any potentially dilutive instruments as of November 30, 2018 or 2017 and, thus, anti-dilution issues are
not applicable.
Fair
Value of Financial Instruments
The
Company’s balance sheet includes certain financial instruments. The carrying amounts of current assets and current liabilities
approximate their fair value because of the relatively short period of time between the origination of these instruments and their
expected realization.
ASC
820,
Fair Value Measurements and Disclosures
, defines fair value as the exchange price that would be received for
an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability
in an orderly transaction between market participants on the measurement date. ASC 820 also establishes a fair value hierarchy
that distinguishes between (1) market participant assumptions developed based on market data obtained from independent sources
(observable inputs) and (2) an entity’s own assumptions about market participant assumptions developed based on the
best information available in the circumstances (unobservable inputs). The fair value hierarchy consists of three broad levels,
which gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1) and
the lowest priority to unobservable inputs (Level 3). The three levels of the fair value hierarchy are described below:
|
•
|
Level
1 - Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets
or liabilities.
|
|
•
|
Level 2 - Inputs other
than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly,
including quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets
or liabilities in markets that are not active; inputs other than quoted prices that are observable for the asset or liability
(e.g., interest rates); and inputs that are derived principally from or corroborated by observable market data by correlation
or other means.
|
|
•
|
Level 3 - Inputs that
are both significant to the fair value measurement and unobservable.
|
Fair
value estimates discussed herein are based upon certain market assumptions and pertinent information available to management as
of November 30, 2018. The respective carrying value of certain on-balance-sheet financial instruments approximated their fair
values due to the short-term nature of these instruments. These financial instruments include accrued expenses.
Convertible
Instruments
The
Company evaluates and accounts for conversion options embedded in convertible instruments in accordance with ASC 815,
Derivatives
and Hedging Activities.
Applicable
GAAP requires companies to bifurcate conversion options from their host instruments and account for them as free standing derivative
financial instruments according to certain criteria. The criteria include circumstances in which (a) the economic characteristics
and risks of the embedded derivative instrument are not clearly and closely related to the economic characteristics and risks
of the host contract, (b) the hybrid instrument that embodies both the embedded derivative instrument and the host contract is
not remeasured at fair value under other GAAP with changes in fair value reported in earnings as they occur and (c) a separate
instrument with the same terms as the embedded derivative instrument would be considered a derivative instrument.
The
Company accounts for convertible instruments, when it has been determined that the embedded conversion options should not be bifurcated
from their host instruments, as follows: The Company records when necessary, discounts to convertible notes for the intrinsic
value of conversion options embedded in debt instruments based upon the differences between the fair value of the underlying common
stock at the commitment date of the note transaction and the effective conversion price embedded in the note. Debt discounts under
these arrangements are amortized over the term of the related debt to their stated date of redemption.
The
Company accounts for the conversion of convertible debt when a conversion option has been bifurcated using the general extinguishment
standards. The debt and equity linked derivatives are removed at their carrying amounts and the shares issued are measured at
their then-current fair value, with any difference recorded as a gain or loss on extinguishment of the two separate accounting
liabilities.
Related
Parties
The
Company follows ASC 850,
Related Party Disclosures,
for the identification of related parties and disclosure
of related party transactions.
Share-Based
Compensation
ASC
718, “
Compensation – Stock Compensation
”, prescribes accounting and reporting standards for all share-based
payment transactions in which employee services are acquired. Transactions include incurring liabilities, or issuing or offering
to issue shares, options, and other equity instruments such as employee stock ownership plans and stock appreciation rights. Share-based
payments to employees, including grants of employee stock options, are recognized as compensation expense in the financial statements
based on their fair values. That expense is recognized over the period during which an employee is required to provide services
in exchange for the award, known as the requisite service period (usually the vesting period).
The
Company accounts for stock-based compensation issued to non-employees and consultants in accordance with the provisions of ASC
505-50, “
Equity – Based Payments to Non-Employees.”
Measurement of share-based payment transactions
with non-employees is based on the fair value of whichever is more reliably measurable: (a) the goods or services received;
or (b) the equity instruments issued. The fair value of the share-based payment transaction is determined at the earlier
of performance commitment date or performance completion date.
Note
3 – Going Concern
The
accompanying financial statements have been prepared on a going concern basis, which contemplates the realization of assets and
the satisfaction of liabilities in the normal course of business. The Company has not generated any revenues since inception. For
the year ended November 30, 2018, the Company has a net loss of $6,497,319 and an accumulated deficit of $10,521,422
at November 30, 2018. These factors among others raise substantial doubt about the ability of the Company to continue as a going
concern for a reasonable period of time.
. At
the date of this filing, management has spent several months focused on marketing, both online and at the retail level. The Company’s
website has been developed Our expectation is that the promotional phase of rolling paper sales will transition to profitable
operations during the next fiscal year, however there is no certainty regarding this. In the meantime, we plan to raise money
in the next fiscal years by issuing convertible notes and privately selling shares of common stock.
The
accompanying financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Note
4 – Income Taxes
Potential
benefits of income tax losses are not recognized in the accounts until realization is more likely than not.
In
assessing the realization of deferred tax assets, management considers whether it is more likely than not that some portion or
all of the deferred tax assets will be realized. The ultimate realization of deferred tax assets is dependent upon the generation
of future taxable income during the periods in which those temporary differences become deductible.
The Company has incurred
a net operating loss carryforward of $10,521,422 which begins expiring in 2034. The Company has adopted ASC 740, “Accounting
for Income Taxes”, as of its inception. Pursuant to ASC 740 the Company is required to compute tax asset benefits for non-capital
losses carried forward. The potential benefit of the net operating loss has not been recognized in these financial statements
because the Company cannot be assured it is more likely than not it will utilize the loss carried forward in future years.
Significant
components of the Company’s deferred tax assets are as follows:
|
|
November 30,
|
|
|
2018
|
|
2017
|
Deferred tax asset, generated from net operating loss
|
|
$
|
2,209,499
|
|
|
$
|
1,368,195
|
Valuation allowance
|
|
|
(2,209,499
|
)
|
|
|
(1,368,195)
|
|
|
$
|
—
|
|
|
$
|
—
|
The
reconciliation of the effective income tax rate to the federal statutory rate is as follows:
Federal
income tax
rate
|
21.0%
|
|
|
34.0%
|
Increase
in valuation allowance
|
(21.0%)
|
|
|
(34.0%)
|
Effective
income tax rate
|
0.0%
|
|
|
0.0%
|
On
December 22, 2017, the Tax Cuts and Jobs Act of 2017 was signed into law. This legislation reduced the federal corporate tax rate
from the previous 35% to 21%. Tax filings for the Company for the years 2015 through 2017 are available for examination by tax
authorities.
Due
to the change in ownership provisions of the Tax Reform Act of 1986, net operating loss carryforwards for Federal income tax reporting
purposes are subject to annual limitations. Should a change in ownership occur, net operating loss carryforwards may be limited
as to use in future years.
Note
5 – Commitments and Contingencies
The
Company follows ASC 450-20,
Los
s
Contingencies,
to report accounting for contingencies. Liabilities
for loss contingencies arising from claims, assessments, litigation, fines and penalties and other sources are recorded when it
is probable that a liability has been incurred and the amount of the assessment can be reasonably estimated. There were no commitments
or contingencies as of November 30, 2018 and 2017 other than the below:
Office
Space
The
Company contracted the use of 3,000 square feet of space owned by our Secretary, Maryna Bleier, who has been and will be contributing
the space, valued at $5,000 per month, to the Company as additional paid-in capital July 1, 2016 until July 1, 2028. Beginning
July 1, 2028, the Company is obligated to pay $5,000 monthly for the use of their office space per the terms of the rental contract.
Note
6 – Prepaid Expenses
During
the year ended November 30, 2017, the Company issued 130,000,000 shares of common stock as compensation for office rent and consulting
services.
During
the year ended November 30, 2018, the Company issued 58,000,000 shares of common stock as compensation for consulting services.
The $7,231,200 in prepaid expenses consists of approximately $6,299,403 in prepaid consulting services and $931,797 in prepaid
office rent.
The
above transactions were originally recorded as prepaid expenses and are being amortized over the life of each respective contract
for services.
Note
7 – Convertible Notes Payable
On
February 28, 2018, the Company entered into a share purchase agreement with third party Adar Bays LLC (“Adar”) in
which the Company issued a $78,750 promissory note to Adar at 8% annual interest and convertible into shares of the Company’s
common stock at a conversion price equal to a 55% discount based on the lowest trading price for the previous twenty days. The
one year promissory note was purchased March 6, 2018. On October 8, 2018, $10,000 of the principal of the loan was converted to
163,800 shares of common stock at a conversion price per share of $.06105.
On
October 1, 2018, the Company entered into a share purchase agreement with third party Power Up Lending LLC (“Power Up”)
in which the Company sold a $65,000 promissory note to Power Up at 12% annual interest and convertible into shares of the Company’s
common stock at a conversion price equal to a 61% discount based on the lowest trading price for the previous twenty days. The
one year promissory note was purchased October 4, 2018.
On
October 18, 2018, the Company entered into a share purchase agreement with third party Power Up Lending LLC (“Power Up”)
in which the Company sold a $78,000 promissory note to Power Up at 12% annual interest and convertible into shares of the Company’s
common stock at a conversion price equal to a 55% discount based on the lowest trading price for the previous twenty days. The
one year promissory note was purchased October 22, 2018.
On
November 8, 2018, the Company entered into a share purchase agreement with third party Bellridge Capital LP (“Bellridge”)
in which the Company sold a $65,000 promissory note to Bellridge with a $6,500 original issue discount, at 12% annual interest
and convertible into shares of the Company’s common stock at a conversion price equal to a 55% discount based on the lowest
trading price for the previous twenty days. The one year promissory note was purchased November 14, 2018.
Fair
Value Measurements
The
Company adopted the provisions of ASC Topic 820, “Fair Value Measurements and Disclosures”, which defines fair value
as used in numerous accounting pronouncements, establishes a framework for measuring fair value and expands disclosure of fair
value measurements.
The
estimated fair value of certain financial instruments, payables to related parties, and accounts payable and accrued expenses
are carried at historical cost basis, which approximates their fair values because of the short-term nature of these instruments.
ASC
820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price)
in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants
on the measurement date. ASC 820 also establishes a fair value hierarchy, which requires an entity to maximize the use of observable
inputs and minimize the use of unobservable inputs when measuring fair value. ASC 820 describes three levels of inputs that may
be used to measure fair value:
Level
1 — quoted prices in active markets for identical assets or liabilities
Level
2 — quoted prices for similar assets and liabilities in active markets or inputs that are observable
Level
3 — inputs that are unobservable (for example cash flow modeling inputs based on assumptions)
The
Company used Level 3 inputs for its valuation methodology for the conversion option liability for in determining the fair value
using a Black-Scholes option-pricing model with the following assumption inputs:
ADAR
BAYS LLC
|
|
March 6,
2018
|
|
November 30, 2018
|
Annual dividend yield
|
|
|
—
|
|
|
|
—
|
Expected life (years)
|
|
|
1
|
|
|
|
.25
|
Risk-free interest rate
|
|
|
2.00
|
%
|
|
|
2.6%
|
Expected volatility
|
|
|
219.0
|
%
|
|
|
971.0%
|
POWER
UP LENDING LLC
|
|
October 1,
2018
|
|
November 30, 2018
|
Annual dividend yield
|
|
|
—
|
|
|
|
—
|
Expected life (years)
|
|
|
1
|
|
|
|
.84
|
Risk-free interest rate
|
|
|
2.53
|
%
|
|
|
2.6%
|
Expected volatility
|
|
|
967.0
|
%
|
|
|
971.0%
|
POWER
UP LENDING LLC
|
|
October 18,
2018
|
|
November 30, 2018
|
Annual dividend yield
|
|
|
—
|
|
|
|
—
|
Expected life (years)
|
|
|
1
|
|
|
|
.89
|
Risk-free interest rate
|
|
|
2.58
|
%
|
|
|
2.6%
|
Expected volatility
|
|
|
968.0
|
%
|
|
|
971.0%
|
BELLRIDGE
CAPITAL LP
|
|
November
14,
2018
|
|
November 30, 2018
|
Annual dividend yield
|
|
|
—
|
|
|
|
—
|
Expected life (years)
|
|
|
1
|
|
|
|
.96
|
Risk-free interest rate
|
|
|
2.62
|
%
|
|
|
2.6%
|
Expected volatility
|
|
|
969.0
|
%
|
|
|
971.0%
|
|
|
Fair
Value Measurements at
|
|
|
November
30, 2018
|
|
|
Using
Fair Value Hierarchy
|
|
|
Level
1
|
|
|
Level
2
|
|
|
Level
3
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
Embedded derivative
liabilities
|
|
|
|
|
|
|
|
|
|
|
915,878
|
Total
|
|
|
|
|
|
|
|
|
|
$
|
915,878
|
Derivative
Liabilities
The
embedded conversion features of the above convertible notes payable and warrants contain discounted conversion prices and should
be recognized as derivative instruments. Such embedded conversion features should be bifurcated and accounted for at fair value.
As of November 30, 2017 and November 30, 2018, the Company had a derivative liability balance of $0 and $915,878, respectively.
The Company uses the Black-Scholes option-pricing model to calculate derivate liability.
Fair
Value of Embedded Derivative Liabilities:
|
|
|
|
November 30, 2017
|
|
$
|
—
|
Addition
|
|
|
670,523
|
Converted
|
|
|
(26,084)
|
Changes in fair value
recorded to operations
|
|
|
271,439
|
As of November 30,
2018
|
|
$
|
915,878
|
Note
8 – Shareholder Equity
Preferred
Stock
The
authorized preferred stock of the Company consists of 20,000,000 shares with a par value of $0.0001. The Company has no shares
of preferred stock issued and outstanding as of November 30, 2018 and 2017.
Common
Stock
The
authorized common stock of the Company consists of 500,000,000 shares with a par value of $0.0001. There were 324,739,783 and
266,125,983 shares of common stock issued and outstanding as of November 30, 2018 and 2017, respectively.
On
October 11, 2017 170,000 shares of common stock were sold to 1 purchaser at a purchase price of $0.03 per share for gross proceeds
of $5,000.
On
October 18, 2017 1,250,000 shares of common stock were sold to 1 purchaser at a purchase price of $.03 per share for gross proceeds
of $37,500, with $10,905 in cash received and $26,595 recorded as additional paid-in capital.
In
the year ended November 30, 2017, 250,700,000 shares of common stock were issued to ten shareholders as compensation for office
rent and various professional services, primarily business development.
In
the year ended November 30, 2018, 58,000,000 shares of common stock were issued to two shareholders as compensation for consulting
services, 450,000 shares of common stock were sold to three shareholders, for proceeds of $20,000, and 163,800 shares of common
stock were issued for the conversion of a convertible note payable.
Pertinent
Rights and Privileges
Holders
of shares of Common Stock are entitled to one vote for each share held to be used at all stockholders’ meetings and for
all purposes including the election of directors. Common Stock does not have cumulative voting rights. Nor does it have preemptive
or preferential rights to acquire or subscribe for any unissued shares of any class of stock.
Holders
of shares of Preferred Stock are entitled to voting rights where every one share of Preferred Stock has voting rights equal to
one hundred shares of Common Stock.
Additional
Paid In Capital
During
the year ended November 30, 2017, our CEO contributed cash of $6,976 to the Company to pay for expenses and paid $8,810 in operating
expenses on behalf of the Company which is recorded as additional paid in capital. Our Secretary provided rental space to the
Company totaling $60,000 for the 2017 fiscal year, which is recorded as additional paid in capital.
During
the year ended November 30, 2018, our CEO paid $5,841 in operating expenses on behalf of the Company which is recorded as additional
paid in capital. Our Secretary provided rental space to the Company totaling $60,000 for the 2018 fiscal year, which is recorded
as additional paid in capital.
Note
9 – Related-Party Transactions
Equity
On
November 17, 2017, the Company issued 120,000,000 shares to our CEO as compensation for development of the business plan.
On
November 17, 2017, the Company issued 45,000,000 shares to Blue Car Enterprise as compensation for a 2 year agreement to provide
consulting to the Company. Blue Car Enterprise is an entity solely owned by our CEO.
On
January 14 2018, the Company issued 29,000,000 additional shares to Blue Car Enterprise as compensation for a 2 year agreement
to provide consulting to the Company.
Contributed
Capital
As
of November 30, 2018, our CEO has provided the Company contributed capital in the form of payment of expenses on behalf of the
Company totaling $5,841 and our Secretary has provided the Company contributed office space valued at $60,000.
As
of November 30, 2017, our CEO has provided the Company contributed capital in the form of cash and payment of expenses on behalf
of the Company totaling $15,786 and our Secretary has provided the Company contributed office space valued at $60,000.
Office
Space
At
this time our main office space is provided to us rent free by our Secretary Maryna Bleier which is accounted for as contribution
of $5,000 monthly. Our main office space is located at 16950 North Bay Road, Suite 1803 Sunny Isles Beach, Florida 33160. After
July 1, 2028, the Company is obligated to pay $5,000 monthly.
Note
10 – Subsequent Events
In
December 2018, Adar Bays, LLC converted the remaining convertible loan balance of $68, 750 to 1,115,433 common shares in the Company.
Subsequent
to the fiscal year end, the Company sold eight convertible notes totaling $418,500. For three of these notes, the Company issued
a total of 168,000 shares of the Company’s common stock.
Subsequent
to the fiscal year end, the Company sold 3,440,000 shares of common stock at $.05 per share to five purchasers.